Stock WHD CACTUS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cactus, Inc.

Equities

WHD

US1272031071

Oil Related Services and Equipment

Market Closed - Nyse
Other stock markets
 04:00:02 2024-05-24 pm EDT 		5-day change 1st Jan Change
50.75 USD +0.36% Intraday chart for Cactus, Inc. -1.91% +11.78%
May. 10 Cactus Insider Sold Shares Worth $30,843,161, According to a Recent SEC Filing MT
May. 10 Cactus Insider Sold Shares Worth $30,843,161, According to a Recent SEC Filing MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,617 1,240 2,248 3,052 2,966 3,335 - -
Enterprise Value (EV) 1 1,425 957 1,946 2,707 2,832 3,042 2,832 3,335
P/E ratio 16.5 x 33.4 x 45.9 x 27.9 x 17.7 x 18.2 x 14.9 x -
Yield 0.26% 1.38% 1% 0.88% 1.01% 0.96% 0.98% 0.95%
Capitalization / Revenue 2.57 x 3.56 x 5.12 x 4.43 x 2.7 x 3.01 x 2.74 x 2.6 x
EV / Revenue 2.27 x 2.75 x 4.44 x 3.93 x 2.58 x 2.74 x 2.32 x 2.6 x
EV / EBITDA 6.22 x 7.91 x 16.2 x 11.9 x 7.11 x 7.93 x 6.43 x -
EV / FCF 9.5 x 8.05 x 39.1 x 30.2 x 9.56 x 13.6 x 11.2 x -
FCF Yield 10.5% 12.4% 2.56% 3.31% 10.5% 7.33% 8.91% -
Price to Book 4.99 x 3.57 x 4.85 x 5.37 x 3.43 x 3.41 x 2.89 x -
Nbr of stocks (in thousands) 47,102 47,549 58,949 60,719 65,323 65,706 - -
Reference price 2 34.32 26.07 38.13 50.26 45.40 50.75 50.75 50.75
Announcement Date 2/27/20 2/24/21 2/28/22 2/23/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 628.4 348.6 438.6 688.4 1,097 1,109 1,219 1,284
EBITDA 1 229 121 120.4 227.9 398.1 383.6 440.2 -
EBIT 1 183.2 70.04 75.43 174.7 264.4 298 362 428.1
Operating Margin 29.14% 20.09% 17.2% 25.39% 24.1% 26.87% 29.71% 33.34%
Earnings before Tax (EBT) 1 188.3 70.18 75.14 176.6 262.4 294.5 381.4 -
Net income 1 156.3 59.22 49.59 110.2 169.2 201.3 262.7 -
Net margin 24.87% 16.99% 11.31% 16.01% 15.42% 18.15% 21.55% -
EPS 2 2.074 0.7800 0.8300 1.800 2.570 2.793 3.407 -
Free Cash Flow 1 149.9 118.9 49.82 89.59 296.3 222.9 252.5 -
FCF margin 23.86% 34.11% 11.36% 13.02% 27.01% 20.1% 20.72% -
FCF Conversion (EBITDA) 65.47% 98.24% 41.39% 39.31% 74.44% 58.1% 57.35% -
FCF Conversion (Net income) 95.92% 200.77% 100.46% 81.32% 175.15% 110.73% 96.12% -
Dividend per Share 2 0.0900 0.3600 0.3800 0.4400 0.4600 0.4850 0.4975 0.4800
Announcement Date 2/27/20 2/24/21 2/28/22 2/23/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 129.9 145.9 170.2 184.5 187.8 228.4 305.8 287.9 274.9 274.1 276.2 281.8 277.4 280 288.5
EBITDA 1 36.61 42.33 55.51 62.71 66.39 79.41 115.4 103.1 100.1 95.33 93.34 97.3 97.21 100.5 103
EBIT 1 25.71 30.99 44.24 51.3 48.22 49.69 48.52 87.6 78.55 62.55 73.56 77.78 77.38 78 84
Operating Margin 19.79% 21.24% 25.99% 27.81% 25.68% 21.75% 15.87% 30.43% 28.58% 22.82% 26.64% 27.6% 27.89% 27.86% 29.12%
Earnings before Tax (EBT) 1 27.47 29.78 44.54 53.56 48.67 54.23 42.59 86.5 79.06 63.24 75.05 80.25 80.8 - -
Net income 1 15.02 20.62 27.14 31.42 30.99 42.89 24.75 52.58 48.95 38.96 51.71 55.61 55.33 - -
Net margin 11.56% 14.13% 15.95% 17.03% 16.5% 18.78% 8.09% 18.27% 17.81% 14.21% 18.73% 19.73% 19.95% - -
EPS 2 0.2500 0.3400 0.3557 0.5100 0.5000 0.6300 0.3800 0.8000 0.7400 0.5900 0.7050 0.7500 0.7425 0.7800 0.8200
Dividend per Share 2 0.1000 0.1100 - - - 0.1100 0.1200 0.1200 0.1200 - 0.1200 0.1200 0.1200 0.1200 0.1200
Announcement Date 2/28/22 5/4/22 8/4/22 11/7/22 2/23/23 5/9/23 8/7/23 11/8/23 2/28/24 5/1/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 192 283 302 345 134 293 503 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 150 119 49.8 89.6 296 223 252 -
ROE (net income / shareholders' equity) 31.8% 10.3% 9.51% 21.5% 35.2% 20.1% 22.4% 20.2%
ROA (Net income/ Total Assets) 19.7% 6.69% - - 19.2% 15.1% 16.1% -
Assets 1 793.3 885.6 - - 882.6 1,336 1,630 -
Book Value Per Share 2 6.870 7.310 7.860 9.360 13.20 14.90 17.60 -
Cash Flow per Share 2 2.780 1.900 0.8400 1.540 4.280 3.710 3.980 -
Capex 1 59.7 24.5 13.9 28.3 44 48.8 54.9 -
Capex / Sales 9.5% 7.03% 3.18% 4.11% 4.01% 4.4% 4.51% -
Announcement Date 2/27/20 2/24/21 2/28/22 2/23/23 2/28/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Cactus, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
50.75 USD
Average target price
53.44 USD
Spread / Average Target
+5.31%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil Related Services and Equipment

1st Jan change Capi.
CACTUS, INC. Stock Cactus, Inc.
+11.78% 3.33B
SCHLUMBERGER LIMITED Stock Schlumberger Limited
-11.15% 66.09B
BAKER HUGHES COMPANY Stock Baker Hughes Company
-5.30% 32.31B
HALLIBURTON COMPANY Stock Halliburton Company
-0.11% 31.97B
TECHNIPFMC PLC Stock TechnipFMC plc
+28.30% 11.14B
WEATHERFORD INTERNATIONAL PLC Stock Weatherford International plc
+17.70% 8.42B
NOV INC. Stock NOV Inc.
-10.06% 7.21B
CHAMPIONX CORPORATION Stock ChampionX Corporation
+11.78% 6.22B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED Stock CNOOC Energy Technology & Services Limited
+49.82% 5.94B
TIDEWATER INC. Stock Tidewater Inc.
+42.56% 5.42B
Other Oil Related Services and Equipment
  1. Stock Market
  2. Equities
  3. WHD Stock
  4. Financials Cactus, Inc.